[UTUSAN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1869.81%
YoY- -25.59%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 357,454 352,004 384,340 373,074 362,066 345,444 372,172 -2.66%
PBT 16,268 23,400 20,706 14,820 -1,062 -13,980 28,377 -31.06%
Tax -2,734 -3,240 -1,513 -1,400 146 2,648 -7,265 -47.96%
NP 13,534 20,160 19,193 13,420 -916 -11,332 21,112 -25.71%
-
NP to SH 13,534 20,160 19,357 13,521 -764 -11,028 21,326 -26.21%
-
Tax Rate 16.81% 13.85% 7.31% 9.45% - - 25.60% -
Total Cost 343,920 331,844 365,147 359,654 362,982 356,776 351,060 -1.36%
-
Net Worth 251,741 249,568 243,303 235,057 225,598 224,279 226,135 7.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,186 - - - - -
Div Payout % - - 11.29% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 251,741 249,568 243,303 235,057 225,598 224,279 226,135 7.43%
NOSH 110,752 110,526 109,300 109,278 109,142 109,404 109,191 0.95%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.79% 5.73% 4.99% 3.60% -0.25% -3.28% 5.67% -
ROE 5.38% 8.08% 7.96% 5.75% -0.34% -4.92% 9.43% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 322.75 318.48 351.63 341.40 331.74 315.75 340.84 -3.58%
EPS 12.22 18.24 17.71 12.37 -0.70 -10.08 19.53 -26.90%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.273 2.258 2.226 2.151 2.067 2.05 2.071 6.41%
Adjusted Per Share Value based on latest NOSH - 109,262
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 322.80 317.88 347.08 336.91 326.97 311.96 336.10 -2.66%
EPS 12.22 18.21 17.48 12.21 -0.69 -9.96 19.26 -26.22%
DPS 0.00 0.00 1.97 0.00 0.00 0.00 0.00 -
NAPS 2.2734 2.2538 2.1972 2.1227 2.0373 2.0254 2.0421 7.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.13 1.13 1.40 0.97 1.03 1.00 1.07 -
P/RPS 0.35 0.35 0.40 0.28 0.31 0.32 0.31 8.45%
P/EPS 9.25 6.20 7.91 7.84 -147.14 -9.92 5.48 41.90%
EY 10.81 16.14 12.65 12.76 -0.68 -10.08 18.25 -29.53%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.63 0.45 0.50 0.49 0.52 -2.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 23/05/07 28/02/07 29/11/06 30/08/06 24/05/06 23/02/06 -
Price 1.12 1.13 1.10 1.58 0.99 1.09 1.03 -
P/RPS 0.35 0.35 0.31 0.46 0.30 0.35 0.30 10.85%
P/EPS 9.17 6.20 6.21 12.77 -141.43 -10.81 5.27 44.81%
EY 10.91 16.14 16.10 7.83 -0.71 -9.25 18.96 -30.88%
DY 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.49 0.73 0.48 0.53 0.50 -1.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment